[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.06%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 245,960 367,328 394,060 422,876 449,680 502,819 495,634 -37.34%
PBT 47,992 82,375 80,530 73,886 79,352 78,791 82,897 -30.56%
Tax -12,612 -18,784 -16,909 -20,478 -23,760 -23,127 -26,521 -39.10%
NP 35,380 63,591 63,621 53,408 55,592 55,664 56,376 -26.71%
-
NP to SH 32,540 61,867 61,913 51,414 53,588 55,503 56,100 -30.47%
-
Tax Rate 26.28% 22.80% 21.00% 27.72% 29.94% 29.35% 31.99% -
Total Cost 210,580 303,737 330,438 369,468 394,088 447,155 439,258 -38.77%
-
Net Worth 418,222 410,299 397,510 384,568 371,966 358,305 351,056 12.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 10,387 - 11,402 - 10,355 - -
Div Payout % - 16.79% - 22.18% - 18.66% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 418,222 410,299 397,510 384,568 371,966 358,305 351,056 12.39%
NOSH 104,294 103,873 103,788 103,657 103,611 103,556 103,556 0.47%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.38% 17.31% 16.15% 12.63% 12.36% 11.07% 11.37% -
ROE 7.78% 15.08% 15.58% 13.37% 14.41% 15.49% 15.98% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 235.83 353.63 379.68 407.96 434.00 485.55 478.61 -37.64%
EPS 31.20 59.56 59.65 49.60 51.72 53.60 54.17 -30.79%
DPS 0.00 10.00 0.00 11.00 0.00 10.00 0.00 -
NAPS 4.01 3.95 3.83 3.71 3.59 3.46 3.39 11.85%
Adjusted Per Share Value based on latest NOSH - 103,706
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.50 58.99 63.28 67.91 72.21 80.74 79.59 -37.34%
EPS 5.23 9.93 9.94 8.26 8.61 8.91 9.01 -30.43%
DPS 0.00 1.67 0.00 1.83 0.00 1.66 0.00 -
NAPS 0.6716 0.6589 0.6383 0.6176 0.5973 0.5754 0.5637 12.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.83 0.71 0.66 0.74 0.78 0.71 0.79 -
P/RPS 0.35 0.20 0.17 0.18 0.18 0.15 0.17 61.90%
P/EPS 2.66 1.19 1.11 1.49 1.51 1.32 1.46 49.22%
EY 37.59 83.89 90.38 67.03 66.31 75.49 68.57 -33.04%
DY 0.00 14.08 0.00 14.86 0.00 14.08 0.00 -
P/NAPS 0.21 0.18 0.17 0.20 0.22 0.21 0.23 -5.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 -
Price 0.89 0.85 0.67 0.69 0.77 0.70 0.68 -
P/RPS 0.38 0.24 0.18 0.17 0.18 0.14 0.14 94.70%
P/EPS 2.85 1.43 1.12 1.39 1.49 1.31 1.26 72.39%
EY 35.06 70.07 89.03 71.88 67.17 76.57 79.67 -42.17%
DY 0.00 11.76 0.00 15.94 0.00 14.29 0.00 -
P/NAPS 0.22 0.22 0.17 0.19 0.21 0.20 0.20 6.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment